Highlights

[AMPROP] QoQ Cumulative Quarter Result on 2015-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     16.08%    YoY -     -79.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 122,148 75,513 34,400 173,606 124,749 85,110 40,714 107.60%
  QoQ % 61.76% 119.51% -80.19% 39.16% 46.57% 109.04% -
  Horiz. % 300.01% 185.47% 84.49% 426.40% 306.40% 209.04% 100.00%
PBT 88,637 82,101 58,521 41,198 34,058 27,169 18,515 183.24%
  QoQ % 7.96% 40.29% 42.05% 20.96% 25.36% 46.74% -
  Horiz. % 478.73% 443.43% 316.07% 222.51% 183.95% 146.74% 100.00%
Tax -2,912 -2,295 -1,080 -4,501 -3,000 -1,946 -848 127.10%
  QoQ % -26.88% -112.50% 76.01% -50.03% -54.16% -129.48% -
  Horiz. % 343.40% 270.64% 127.36% 530.78% 353.77% 229.48% 100.00%
NP 85,725 79,806 57,441 36,697 31,058 25,223 17,667 185.79%
  QoQ % 7.42% 38.94% 56.53% 18.16% 23.13% 42.77% -
  Horiz. % 485.23% 451.72% 325.13% 207.71% 175.80% 142.77% 100.00%
NP to SH 78,749 73,422 56,938 35,500 30,583 24,702 17,668 170.10%
  QoQ % 7.26% 28.95% 60.39% 16.08% 23.81% 39.81% -
  Horiz. % 445.72% 415.56% 322.27% 200.93% 173.10% 139.81% 100.00%
Tax Rate 3.29 % 2.80 % 1.85 % 10.93 % 8.81 % 7.16 % 4.58 % -19.74%
  QoQ % 17.50% 51.35% -83.07% 24.06% 23.04% 56.33% -
  Horiz. % 71.83% 61.14% 40.39% 238.65% 192.36% 156.33% 100.00%
Total Cost 36,423 -4,293 -23,041 136,909 93,691 59,887 23,047 35.56%
  QoQ % 948.43% 81.37% -116.83% 46.13% 56.45% 159.85% -
  Horiz. % 158.04% -18.63% -99.97% 594.04% 406.52% 259.85% 100.00%
Net Worth 930,616 953,838 914,548 828,725 937,410 943,802 955,809 -1.76%
  QoQ % -2.43% 4.30% 10.36% -11.59% -0.68% -1.26% -
  Horiz. % 97.36% 99.79% 95.68% 86.70% 98.07% 98.74% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 17,632 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 49.67 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 930,616 953,838 914,548 828,725 937,410 943,802 955,809 -1.76%
  QoQ % -2.43% 4.30% 10.36% -11.59% -0.68% -1.26% -
  Horiz. % 97.36% 99.79% 95.68% 86.70% 98.07% 98.74% 100.00%
NOSH 588,997 588,789 590,031 587,748 585,881 582,594 579,278 1.11%
  QoQ % 0.04% -0.21% 0.39% 0.32% 0.56% 0.57% -
  Horiz. % 101.68% 101.64% 101.86% 101.46% 101.14% 100.57% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 70.18 % 105.69 % 166.98 % 21.14 % 24.90 % 29.64 % 43.39 % 37.67%
  QoQ % -33.60% -36.70% 689.88% -15.10% -15.99% -31.69% -
  Horiz. % 161.74% 243.58% 384.84% 48.72% 57.39% 68.31% 100.00%
ROE 8.46 % 7.70 % 6.23 % 4.28 % 3.26 % 2.62 % 1.85 % 174.75%
  QoQ % 9.87% 23.60% 45.56% 31.29% 24.43% 41.62% -
  Horiz. % 457.30% 416.22% 336.76% 231.35% 176.22% 141.62% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.74 12.83 5.83 29.54 21.29 14.61 7.03 105.30%
  QoQ % 61.65% 120.07% -80.26% 38.75% 45.72% 107.82% -
  Horiz. % 295.02% 182.50% 82.93% 420.20% 302.84% 207.82% 100.00%
EPS 13.37 12.47 9.65 6.04 5.22 4.24 3.05 167.13%
  QoQ % 7.22% 29.22% 59.77% 15.71% 23.11% 39.02% -
  Horiz. % 438.36% 408.85% 316.39% 198.03% 171.15% 139.02% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5800 1.6200 1.5500 1.4100 1.6000 1.6200 1.6500 -2.84%
  QoQ % -2.47% 4.52% 9.93% -11.88% -1.23% -1.82% -
  Horiz. % 95.76% 98.18% 93.94% 85.45% 96.97% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.66 10.30 4.69 23.68 17.02 11.61 5.55 107.68%
  QoQ % 61.75% 119.62% -80.19% 39.13% 46.60% 109.19% -
  Horiz. % 300.18% 185.59% 84.50% 426.67% 306.67% 209.19% 100.00%
EPS 10.74 10.01 7.77 4.84 4.17 3.37 2.41 170.07%
  QoQ % 7.29% 28.83% 60.54% 16.07% 23.74% 39.83% -
  Horiz. % 445.64% 415.35% 322.41% 200.83% 173.03% 139.83% 100.00%
DPS 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2694 1.3010 1.2475 1.1304 1.2786 1.2874 1.3037 -1.76%
  QoQ % -2.43% 4.29% 10.36% -11.59% -0.68% -1.25% -
  Horiz. % 97.37% 99.79% 95.69% 86.71% 98.07% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.8950 0.9150 0.8650 0.8800 0.7500 0.9700 1.2000 -
P/RPS 4.32 7.13 14.84 2.98 3.52 6.64 17.07 -59.89%
  QoQ % -39.41% -51.95% 397.99% -15.34% -46.99% -61.10% -
  Horiz. % 25.31% 41.77% 86.94% 17.46% 20.62% 38.90% 100.00%
P/EPS 6.69 7.34 8.96 14.57 14.37 22.88 39.34 -69.21%
  QoQ % -8.86% -18.08% -38.50% 1.39% -37.19% -41.84% -
  Horiz. % 17.01% 18.66% 22.78% 37.04% 36.53% 58.16% 100.00%
EY 14.94 13.63 11.16 6.86 6.96 4.37 2.54 224.80%
  QoQ % 9.61% 22.13% 62.68% -1.44% 59.27% 72.05% -
  Horiz. % 588.19% 536.61% 439.37% 270.08% 274.02% 172.05% 100.00%
DY 0.00 0.00 0.00 3.41 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.56 0.56 0.62 0.47 0.60 0.73 -15.17%
  QoQ % 1.79% 0.00% -9.68% 31.91% -21.67% -17.81% -
  Horiz. % 78.08% 76.71% 76.71% 84.93% 64.38% 82.19% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 04/02/16 04/11/15 21/08/15 26/05/15 05/02/15 12/11/14 04/08/14 -
Price 0.8450 0.9100 0.7750 0.9850 0.7950 0.8800 1.2300 -
P/RPS 4.07 7.10 13.29 3.33 3.73 6.02 17.50 -62.08%
  QoQ % -42.68% -46.58% 299.10% -10.72% -38.04% -65.60% -
  Horiz. % 23.26% 40.57% 75.94% 19.03% 21.31% 34.40% 100.00%
P/EPS 6.32 7.30 8.03 16.31 15.23 20.75 40.33 -70.84%
  QoQ % -13.42% -9.09% -50.77% 7.09% -26.60% -48.55% -
  Horiz. % 15.67% 18.10% 19.91% 40.44% 37.76% 51.45% 100.00%
EY 15.82 13.70 12.45 6.13 6.57 4.82 2.48 242.80%
  QoQ % 15.47% 10.04% 103.10% -6.70% 36.31% 94.35% -
  Horiz. % 637.90% 552.42% 502.02% 247.18% 264.92% 194.35% 100.00%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.53 0.56 0.50 0.70 0.50 0.54 0.75 -20.61%
  QoQ % -5.36% 12.00% -28.57% 40.00% -7.41% -28.00% -
  Horiz. % 70.67% 74.67% 66.67% 93.33% 66.67% 72.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers